The Discounted Cash Flow (DCF) valuation of Erawan Hotel Growth Property Fund (ERWPF.BK) is 0.62 THB. With the latest stock price at 1.02 THB, the upside of Erawan Hotel Growth Property Fund based on DCF is -38.9%.
Based on the latest price of 1.02 THB and our DCF valuation, Erawan Hotel Growth Property Fund (ERWPF.BK) is a sell. selling ERWPF.BK stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.2% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.47 - 0.99 | 0.62 |
| Upside | -53.8% - -2.6% | -38.9% |